Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -8.88% first-year return on $178k initial cash invested.
-8.88%
Cash On Cash
3.99%
Cap Rate
0.69
DSCR
$4,542
Rent
-$1,318
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$763k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$178k
Downpayment
20%
$153k
Closing costs
1%
$7,627
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,542
Total Expenses
$5,860
Mortgage P&I
81%
$3,672
Property Taxes
8%
$367
Home Insurance
6%
$276
HOA
0%
$0
Property Management
12%
$545
CapEx
4%
$182
Vacancy
3%
$136
Maintenance
4%
$182
Other
11%
$500